Company Valuation: Korn Ferry

Data adjusted to current consolidation scope
Fiscal Period: April 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 3,312 2,517 3,168 3,187 3,447 4,272 - -
Change - -24.01% 25.9% 0.57% 8.19% 23.92% - -
Enterprise Value (EV) 1 2,672 2,024 2,582 2,541 2,750 4,332 4,096 3,842
Change - -24.25% 27.55% -1.57% 8.25% 57.48% -5.44% -6.19%
P/E 10.3x 12.2x 18.8x 13.4x 12.7x 14.2x 12.5x 11.9x
PBR 2.12x 1.52x 1.82x 1.7x 1.69x 1.84x 1.71x 1.57x
PEG - -0.4x -1x 0.3x 0.9x 2.39x 1x 2.16x
Capitalization / Revenue 1.26x 0.89x 1.15x 1.17x 1.19x 1.22x 1.1x 1.02x
EV / Revenue 1.02x 0.71x 0.93x 0.93x 0.95x 1.24x 1.05x 0.92x
EV / EBITDA 4.96x 4.43x 6.32x 5.48x 5.53x 7.2x 5.96x 5.36x
EV / EBIT 5.68x 5.28x 12.1x 6.97x 7.53x 9.3x 7.58x 6.63x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.48 0.6 1.02 1.59 1.99 2.215 2.2 2.2
Rate of return 0.78% 1.25% 1.68% 2.58% 3% 2.83% 2.81% 2.81%
EPS 2 5.98 3.95 3.23 4.6 5.22 5.53 6.255 6.6
Distribution rate 8.03% 15.2% 31.6% 34.6% 38.1% 40.1% 35.2% 33.3%
Net sales 1 2,627 2,835 2,763 2,730 2,907 3,501 3,883 4,183
EBITDA 1 538.9 457.3 408.2 463.9 497.8 601.5 687.7 716.8
EBIT 1 470.1 383.7 212.9 364.6 365.3 465.7 540 579.3
Net income 326.4 209.5 169.2 246.1 277.4 - 350.8 355
Net Debt 1 -639.8 -492.7 -586.8 -645.6 -696.9 59.56 -176 -429.7
Reference price 2 61.44 48.02 60.72 61.70 66.44 78.30 78.30 78.30
Nbr of stocks (in thousands) 53,903 52,409 52,180 51,646 51,887 54,559 - -
Announcement Date 6/22/22 A 6/27/23 A 6/13/24 A 6/18/25 A 6/23/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.81x1.21x7.02x2.9% 4.17B
34.31x6.09x23.29x0.14% 170B
25.16x4.94x16.48x2.32% 117B
21.6x6.28x13.35x4.09% 40.05B
19.85x0.36x9.26x4.08% 7.99B
10.8x3.46x7.56x1.55% 7.33B
20.6x3.85x12.15x1.69% 4.98B
12.72x0.27x7.4x4.29% 4.76B
13.95x0.34x5.77x4.34% 4.23B
29.79x0.65x13.6x6.29% 3.79B
Average 20.26x 2.74x 11.59x 3.17% 36.38B
Weighted average by Cap. 28.20x 5.28x 18.54x 1.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Korn Ferry

Historical PBR trend

Valuation ratios - PBR - Korn Ferry

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Korn Ferry

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Korn Ferry


Year-on-year evolution of the Yield

Valuation ratios - Yield - Korn Ferry
  1. Stock Market
  2. Stocks
  3. KFY Stock
  4. Valuation Korn Ferry